Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $80,790 initial cash invested.
-10.55%
Cash On Cash
3.17%
Cap Rate
0.56
DSCR
$2,134
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,134
Total Expenses
$2,844
Mortgage P&I
66%
$1,415
Property Taxes
28%
$599
Home Insurance
5%
$105
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235